Total Budget: $5,000.

00
Team Salary:
$850 per person (3)

Total: $2,550.00

Mailing costs:
Stamped Envelopes (1000): $529.50
Flyers/Brochures (1000): $119.00

Advertising:
Posters (20): $22.00 per

Total: $440.00

Facility Rental Fees:

Pendleton King Park Amphitheatre: $150.00
Vendor Fee: $135.00+$150 (for Hot Box Rental)
Chairs (100): $1.50 each

Total: $285.00

Total: $150.00

8 ft. Banquet Tables (6): $9.00 each

Total: $54.00

Entertainment:
Live Bands: $200.00
Audio/Visual Equipment: $345.00 daily

Total: $345.00

Miscellaneous:
$150
Total Amount Spent: $4,972.50